[MAGNA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.15%
YoY- 789.21%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 266,690 233,988 35,284 73,445 101,340 153,446 122,718 13.79%
PBT 28,329 26,721 -6,930 4,773 2,020 -2,282 -2,476 -
Tax -8,374 -6,998 -712 -1,901 -1,834 5,294 206 -
NP 19,954 19,722 -7,642 2,872 185 3,012 -2,269 -
-
NP to SH 19,598 18,065 -6,336 1,648 185 -3,012 -2,269 -
-
Tax Rate 29.56% 26.19% - 39.83% 90.79% - - -
Total Cost 246,736 214,265 42,926 70,573 101,154 150,434 124,987 11.99%
-
Net Worth 100,989 75,186 49,626 56,013 48,018 41,900 36,971 18.21%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 100,989 75,186 49,626 56,013 48,018 41,900 36,971 18.21%
NOSH 52,874 51,497 46,817 46,292 42,121 36,435 33,307 7.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.48% 8.43% -21.66% 3.91% 0.18% 1.96% -1.85% -
ROE 19.41% 24.03% -12.77% 2.94% 0.39% -7.19% -6.14% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 504.39 454.37 75.36 158.66 240.59 421.15 368.44 5.36%
EPS 37.07 35.08 -13.53 3.56 0.44 -8.27 -6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.46 1.06 1.21 1.14 1.15 1.11 9.45%
Adjusted Per Share Value based on latest NOSH - 46,338
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 66.57 58.41 8.81 18.33 25.30 38.30 30.63 13.79%
EPS 4.89 4.51 -1.58 0.41 0.05 -0.75 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.1877 0.1239 0.1398 0.1199 0.1046 0.0923 18.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 0.58 0.23 0.28 0.37 0.44 0.35 -
P/RPS 0.16 0.13 0.31 0.18 0.15 0.10 0.09 10.05%
P/EPS 2.16 1.65 -1.70 7.87 84.09 -5.32 -5.14 -
EY 46.33 60.48 -58.84 12.71 1.19 -18.79 -19.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.22 0.23 0.32 0.38 0.32 4.63%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 22/11/07 23/11/06 08/12/05 29/11/04 20/11/03 28/11/02 -
Price 0.49 0.94 0.25 0.17 0.42 0.44 0.36 -
P/RPS 0.10 0.21 0.33 0.11 0.17 0.10 0.10 0.00%
P/EPS 1.32 2.68 -1.85 4.78 95.45 -5.32 -5.28 -
EY 75.65 37.32 -54.13 20.94 1.05 -18.79 -18.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.64 0.24 0.14 0.37 0.38 0.32 -3.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment